Highlights

[AMVERTON] YoY Annualized Quarter Result on 2008-09-30 [#3]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 26-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     103.80%    YoY -     -67.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 129,497 134,046 143,514 119,773 102,073 90,644 93,634 5.55%
  YoY % -3.39% -6.60% 19.82% 17.34% 12.61% -3.19% -
  Horiz. % 138.30% 143.16% 153.27% 127.92% 109.01% 96.81% 100.00%
PBT 28,612 15,854 18,506 8,385 23,581 15,938 12,085 15.44%
  YoY % 80.46% -14.33% 120.70% -64.44% 47.95% 31.88% -
  Horiz. % 236.75% 131.19% 153.13% 69.38% 195.12% 131.88% 100.00%
Tax -4,276 -3,986 -3,264 -1,581 -5,956 -3,054 -2,224 11.51%
  YoY % -7.26% -22.14% -106.41% 73.45% -94.98% -37.35% -
  Horiz. % 192.27% 179.26% 146.76% 71.10% 267.81% 137.35% 100.00%
NP 24,336 11,868 15,242 6,804 17,625 12,884 9,861 16.24%
  YoY % 105.06% -22.14% 124.03% -61.40% 36.80% 30.65% -
  Horiz. % 246.78% 120.35% 154.57% 69.00% 178.73% 130.65% 100.00%
NP to SH 22,417 10,821 14,360 5,225 15,980 11,734 8,142 18.38%
  YoY % 107.16% -24.64% 174.82% -67.30% 36.18% 44.11% -
  Horiz. % 275.31% 132.90% 176.36% 64.17% 196.25% 144.11% 100.00%
Tax Rate 14.94 % 25.15 % 17.64 % 18.86 % 25.26 % 19.17 % 18.40 % -3.41%
  YoY % -40.60% 42.57% -6.47% -25.34% 31.77% 4.18% -
  Horiz. % 81.20% 136.68% 95.87% 102.50% 137.28% 104.18% 100.00%
Total Cost 105,161 122,178 128,272 112,969 84,448 77,760 83,773 3.86%
  YoY % -13.93% -4.75% 13.55% 33.77% 8.60% -7.18% -
  Horiz. % 125.53% 145.84% 153.12% 134.85% 100.81% 92.82% 100.00%
Net Worth 481,413 464,293 449,656 424,558 416,397 417,413 372,400 4.37%
  YoY % 3.69% 3.26% 5.91% 1.96% -0.24% 12.09% -
  Horiz. % 129.27% 124.68% 120.75% 114.01% 111.81% 112.09% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 481,413 464,293 449,656 424,558 416,397 417,413 372,400 4.37%
  YoY % 3.69% 3.26% 5.91% 1.96% -0.24% 12.09% -
  Horiz. % 129.27% 124.68% 120.75% 114.01% 111.81% 112.09% 100.00%
NOSH 364,707 365,585 362,626 362,870 361,056 90,545 90,608 26.11%
  YoY % -0.24% 0.82% -0.07% 0.50% 298.76% -0.07% -
  Horiz. % 402.51% 403.48% 400.21% 400.48% 398.48% 99.93% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 18.79 % 8.85 % 10.62 % 5.68 % 17.27 % 14.21 % 10.53 % 10.13%
  YoY % 112.32% -16.67% 86.97% -67.11% 21.53% 34.95% -
  Horiz. % 178.44% 84.05% 100.85% 53.94% 164.01% 134.95% 100.00%
ROE 4.66 % 2.33 % 3.19 % 1.23 % 3.84 % 2.81 % 2.19 % 13.40%
  YoY % 100.00% -26.96% 159.35% -67.97% 36.65% 28.31% -
  Horiz. % 212.79% 106.39% 145.66% 56.16% 175.34% 128.31% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 35.51 36.67 39.58 33.01 28.19 100.11 103.34 -16.30%
  YoY % -3.16% -7.35% 19.90% 17.10% -71.84% -3.13% -
  Horiz. % 34.36% 35.48% 38.30% 31.94% 27.28% 96.87% 100.00%
EPS 6.15 2.96 3.96 1.44 4.41 12.96 8.99 -6.13%
  YoY % 107.77% -25.25% 175.00% -67.35% -65.97% 44.16% -
  Horiz. % 68.41% 32.93% 44.05% 16.02% 49.05% 144.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3200 1.2700 1.2400 1.1700 1.1500 4.6100 4.1100 -17.24%
  YoY % 3.94% 2.42% 5.98% 1.74% -75.05% 12.17% -
  Horiz. % 32.12% 30.90% 30.17% 28.47% 27.98% 112.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 35.47 36.72 39.31 32.81 27.96 24.83 25.65 5.55%
  YoY % -3.40% -6.59% 19.81% 17.35% 12.61% -3.20% -
  Horiz. % 138.28% 143.16% 153.26% 127.91% 109.01% 96.80% 100.00%
EPS 6.14 2.96 3.93 1.43 4.38 3.21 2.23 18.38%
  YoY % 107.43% -24.68% 174.83% -67.35% 36.45% 43.95% -
  Horiz. % 275.34% 132.74% 176.23% 64.13% 196.41% 143.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3187 1.2718 1.2317 1.1630 1.1406 1.1434 1.0201 4.37%
  YoY % 3.69% 3.26% 5.91% 1.96% -0.24% 12.09% -
  Horiz. % 129.27% 124.67% 120.74% 114.01% 111.81% 112.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.4350 0.4700 0.7500 0.4500 0.9200 0.3500 0.3900 -
P/RPS 1.23 1.28 1.90 1.36 3.26 0.35 0.38 21.61%
  YoY % -3.91% -32.63% 39.71% -58.28% 831.43% -7.89% -
  Horiz. % 323.68% 336.84% 500.00% 357.89% 857.89% 92.11% 100.00%
P/EPS 7.08 15.88 18.94 31.25 20.85 2.70 4.34 8.49%
  YoY % -55.42% -16.16% -39.39% 49.88% 672.22% -37.79% -
  Horiz. % 163.13% 365.90% 436.41% 720.05% 480.41% 62.21% 100.00%
EY 14.13 6.30 5.28 3.20 4.80 37.03 23.04 -7.82%
  YoY % 124.29% 19.32% 65.00% -33.33% -87.04% 60.72% -
  Horiz. % 61.33% 27.34% 22.92% 13.89% 20.83% 160.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.37 0.60 0.38 0.80 0.08 0.09 24.17%
  YoY % -10.81% -38.33% 57.89% -52.50% 900.00% -11.11% -
  Horiz. % 366.67% 411.11% 666.67% 422.22% 888.89% 88.89% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 25/11/10 30/11/09 26/11/08 23/11/07 29/11/06 23/11/05 -
Price 0.4200 0.5600 0.6000 0.3100 0.9600 0.3400 0.4000 -
P/RPS 1.18 1.53 1.52 0.94 3.41 0.34 0.39 20.25%
  YoY % -22.88% 0.66% 61.70% -72.43% 902.94% -12.82% -
  Horiz. % 302.56% 392.31% 389.74% 241.03% 874.36% 87.18% 100.00%
P/EPS 6.83 18.92 15.15 21.53 21.75 2.62 4.45 7.40%
  YoY % -63.90% 24.88% -29.63% -1.01% 730.15% -41.12% -
  Horiz. % 153.48% 425.17% 340.45% 483.82% 488.76% 58.88% 100.00%
EY 14.63 5.29 6.60 4.65 4.60 38.12 22.47 -6.90%
  YoY % 176.56% -19.85% 41.94% 1.09% -87.93% 69.65% -
  Horiz. % 65.11% 23.54% 29.37% 20.69% 20.47% 169.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.44 0.48 0.26 0.83 0.07 0.10 21.38%
  YoY % -27.27% -8.33% 84.62% -68.67% 1,085.71% -30.00% -
  Horiz. % 320.00% 440.00% 480.00% 260.00% 830.00% 70.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers